- Products product Portfolio
- Solutions Solutions
- Services Services
- Resources
- About

02/15/2018
02/15/2018
Flowserve Corporation Reports Fourth Quarter and Full Year 2017 Results; Issues 2018 Financial Guidance
Fourth Quarter 2017 Highlights
- Reported Loss Per Share (LPS) of
$0.81 and Adjusted Earnings Per Share (EPS)[1] of$0.50 - Reported LPS includes
$158 million of discrete, non-cash tax expenses, primarily related to the impact of the U.S. Tax Cuts and Jobs Act of 2017
- Reported LPS includes
- Sales were
$1.03 billion , down 3.4%, or 7.1% on a constant currency basis and included approximately 2% negative impact related to divested businesses- Aftermarket sales were
$502 million , up 0.1%, or down 2.8% on a constant currency basis
- Aftermarket sales were
- Reported gross and operating margins of 29.4% and 8.3%
- Adjusted gross and operating margins[2] were 30.5% and 9.8%
- Total bookings were
$985 million , up 8.5%, or 4.7% on a constant currency basis, and included approximately 2% negative impact related to divested businesses- Aftermarket bookings were
$464 million , or 47% of total bookings, up 3.9%, or 0.9% on a constant currency basis
- Aftermarket bookings were
Full Year 2017 Highlights
- Reported EPS of
$0.02 and Adjusted EPS[1] of$1.36 - Reported EPS includes
$158 million of discrete, non-cash tax expenses, primarily related to the impact of the U.S. Tax Cuts and Jobs Act of 2017
- Reported EPS includes
- Sales were
$3.66 billion , down 8.3%, or 9.1% on a constant currency basis and included approximately 2% negative impact related to divested businesses- Aftermarket sales were
$1.78 billion , down 0.6%, or 1.2% on a constant currency basis
- Aftermarket sales were
- Reported gross and operating margins of 29.6% and 9.2%
- Adjusted gross and operating margins[2] were 31.3% and 8.6%
- Total bookings were
$3.80 billion , up 1.2%, or 0.4% on a constant currency basis, and included approximately 2% negative impact related to divested businesses- Aftermarket bookings were
$1.83 billion , or 48% of total bookings, up 0.4%, or down 0.2% on a constant currency basis
- Aftermarket bookings were
- Backlog at
December 31, 2017 was$2.03 billion , up 6.9% versus 2016 year-end
“Flowserve’s fourth quarter and full year 2017 adjusted results were largely in-line with our expectations. In the quarter, we achieved better than anticipated bookings growth, providing a solid foundation for growth in 2018,” said
Rowe concluded, “While we expect to benefit from stronger end-markets, we also continue to advance our
2018 Initial Guidance[3]
| 2018 Target Range | ||||||
| Revenues | Up 3% to 6% | |||||
| Reported Earnings Per Share | $0.95 - $1.15 | |||||
| Adjusted Earnings Per Share | $1.50 - $1.70 | |||||
| Net interest expense | $58 - $60 million | |||||
| Tax rate (approximate) | 27% – 28% | |||||
Flowserve’s 2018 Adjusted EPS target range excludes expected realignment charges of approximately
Fourth Quarter 2017 Results Conference Call
[1] See Reconciliation of Non-GAAP Measures table for detailed reconciliation of reported results to adjusted measures.
[2] Adjusted gross and operating margins are calculated by dividing adjusted gross profit and operating income, respectively, by revenues. Adjusted gross profit and adjusted operating income are derived by excluding the adjusted items. See reconciliation of Non-GAAP Measures table for detailed reconciliation.
[3] Adjusted 2018 EPS will exclude the Company’s realignment expenses, the impact from other specific one-time events and below-the-line foreign currency effects and utilizes year-end 2017 FX rates and approximately 132 million fully diluted shares.
_ FX headwind is calculated by comparing the difference between the actual average FX rates of 2017 and the year-end 2017 spot rates both as applied to our 2018 expectations, divided by the number of shares expected for 2018.
About
Safe Harbor Statement: This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended. Words or phrases such as, "may," "should," "expects," "could," "intends," "plans," "anticipates," "estimates," "believes," "forecasts," "predicts" or other similar expressions are intended to identify forward-looking statements, which include, without limitation, earnings forecasts, statements relating to our business strategy and statements of expectations, beliefs, future plans and strategies and anticipated developments concerning our industry, business, operations and financial performance and condition.
The forward-looking statements included in this news release are based on our current expectations, projections, estimates and assumptions. These statements are only predictions, not guarantees. Such forward-looking statements are subject to numerous risks and uncertainties that are difficult to predict. These risks and uncertainties may cause actual results to differ materially from what is forecast in such forward-looking statements, and include, without limitation, the following: a portion of our bookings may not lead to completed sales, and our ability to convert bookings into revenues at acceptable profit margins; changes in global economic conditions and the potential for unexpected cancellations or delays of customer orders in our reported backlog; our dependence on our customers’ ability to make required capital investment and maintenance expenditures; risks associated with cost overruns on fixed-fee projects and in taking customer orders for large complex custom engineered products; the substantial dependence of our sales on the success of the oil and gas, chemical, power generation and water management industries; the adverse impact of volatile raw materials prices on our products and operating margins; our ability to execute and realize the expected financial benefits from our strategic manufacturing optimization and realignment initiatives; economic, political and other risks associated with our international operations, including military actions or trade embargoes that could affect customer markets, particularly North African, Russian and Middle Eastern markets and global oil and gas producers, and non-compliance with U.S. export/re-export control, foreign corrupt practice laws, economic sanctions and import laws and regulations; increased aging and slower collection of receivables, particularly in
All forward-looking statements included in this news release are based on information available to us on the date hereof, and we assume no obligation to update any forward-looking statement.
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that non-GAAP financial measures which exclude certain non-recurring items present additional useful comparisons between current results and results in prior operating periods, providing investors with a clearer view of the underlying trends of the business. Management also uses these non-GAAP financial measures in making financial, operating, planning and compensation decisions and in evaluating the Company's performance. Throughout our materials we refer to non-GAAP measures as “Adjusted.” Non-GAAP financial measures, which may be inconsistent with similarly captioned measures presented by other companies, should be viewed in addition to, and not as a substitute for, the Company’s reported results prepared in accordance with GAAP.
| CONSOLIDATED STATEMENTS OF INCOME | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended December 31, | |||||||||||
| (Amounts in thousands, except per share data) | 2017 | 2016 | |||||||||
| Sales | $ | 1,034,069 | $ | 1,070,934 | |||||||
| Cost of sales | (729,658 | ) | (743,499 | ) | |||||||
| Gross profit | 304,411 | 327,435 | |||||||||
| Selling, general and administrative expense | (222,683 | ) | (228,681 | ) | |||||||
| Gain on sale of businesses | 159 | - | |||||||||
| Net earnings from affiliates | 3,565 | 4,404 | |||||||||
| Operating income | 85,452 | 103,158 | |||||||||
| Interest expense | (15,041 | ) | (15,155 | ) | |||||||
| Interest income | 1,056 | 561 | |||||||||
| Other (expense) income, net | (4,512 | ) | 1,210 | ||||||||
| Earnings before income taxes | 66,955 | 89,774 | |||||||||
| Provision for income taxes | (172,843 | ) | (27,862 | ) | |||||||
| Net (loss) earnings, including noncontrolling interests | (105,888 | ) | 61,912 | ||||||||
| Less: Net loss (earnings) attributable to noncontrolling interests | 6 | (1,855 | ) | ||||||||
| Net (loss) earnings attributable to Flowserve Corporation | $ | (105,882 | ) | $ | 60,057 | ||||||
| Net (loss) earnings per share attributable to Flowserve Corporation common shareholders: | |||||||||||
| Basic | $ | (0.81 | ) | $ | 0.46 | ||||||
| Diluted | (0.81 | ) | 0.46 | ||||||||
| Cash dividends declared per share | $ | 0.19 | $ | 0.19 | |||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Three Months Ended December 31, 2017 | |||||||||||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | |||||||||||||||||||
| Sales | $ | 1,034,069 | $ | - | $ | - | $ | 1,034,069 | |||||||||||||||
| Gross profit | 304,411 | (10,575 | ) | - | 314,986 | ||||||||||||||||||
| Gross margin | 29.4 | % | - | - | 30.5 | % | |||||||||||||||||
| Selling, general and administrative expense | (222,683 | ) | (1,672 | ) | (4,115 | ) | (3 | ) | (216,896 | ) | |||||||||||||
| Gain on sale of businesses | 159 | - | 159 | (4 | ) | - | |||||||||||||||||
| Operating income | 85,452 | (12,247 | ) | (3,956 | ) | 101,655 | |||||||||||||||||
| Operating income as a percentage of sales | 8.3 | % | - | - | 9.8 | % | |||||||||||||||||
| Interest and other expense, net | (18,497 | ) | - | (4,294 | ) | (5 | ) | (14,203 | ) | ||||||||||||||
| Earnings before income taxes | 66,955 | (12,247 | ) | (8,250 | ) | 87,452 | |||||||||||||||||
| Provision for income taxes | (172,843 | ) | 4,361 |
| (2) | (155,538 | ) | (6 | ) | (21,666 | ) | ||||||||||||
| Tax Rate | 258.1 | % | 35.6 | % | -1885.3 | % | 24.8 | % | |||||||||||||||
| Net (loss) earnings attributable to Flowserve Corporation | $ | (105,882 | ) | $ | (7,886 | ) | $ | (163,788 | ) | $ | 65,792 | ||||||||||||
| Net (loss) earnings per share attributable to Flowserve Corporation common shareholders: | |||||||||||||||||||||||
| Basic | $ | (0.81 | ) | $ | (0.06 | ) | $ | (1.25 | ) | $ | 0.50 | ||||||||||||
| Diluted | $ | (0.81 | ) | $ | (0.06 | ) | $ | (1.25 | ) | $ | 0.50 | ||||||||||||
| Basic number of shares used for calculation | 130,681 | 130,758 | 130,758 | 130,758 | |||||||||||||||||||
| Diluted number of shares used for calculation | 130,681 | 131,417 | 131,417 | 131,417 | |||||||||||||||||||
| (a) Reported in conformity with U.S. GAAP | |||||||||||||||||||||||
Notes: | |
| (1) Represents realignment expense incurred as a result of realignment programs | |
| (2) Includes tax impact of items above | |
| (3) Represents $1.196 million of SIHI integration costs and purchase price adjustments ("PPA") and $2.919 million of Mexico asset impairment charge | |
| (4) Represents gain related to the sale of Vogt business | |
| (5) Represents below-the-line foreign exchange impacts | |
| (6) Includes tax impact of items above, a $115.320 million tax charge related to the U.S. Tax Cuts and Jobs Act of 2017 and certain tax valuation allowances totaling $43.130 million | |
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| Three Months Ended December 31, 2016 | |||||||||||||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | |||||||||||||||||||||
| Sales | $ | 1,070,934 | $ | - | $ | - | $ | 1,070,934 | |||||||||||||||||
| Gross profit | 327,435 | (22,003 | ) | (1,795 | ) | (3 | ) | 351,233 | |||||||||||||||||
| Gross margin | 30.6 | % | - | - | 32.8 | % | |||||||||||||||||||
| Selling, general and administrative expense | (228,681 | ) | (7,837 | ) | (3,254 | ) | (4 | ) | (217,590 | ) | |||||||||||||||
| Gain on sale of business | - | - | - | - | |||||||||||||||||||||
| Operating income | 103,158 | (29,840 | ) | (5,049 | ) | 138,047 | |||||||||||||||||||
| Operating income as a percentage of sales | 9.6 | % | - | - | 12.9 | % | |||||||||||||||||||
| Interest and other (expense) income, net | (13,384 | ) | - | 323 | (5 | ) | (13,707 | ) | |||||||||||||||||
| Earnings before income taxes | 89,774 | (29,840 | ) | (4,726 | ) | 124,340 | |||||||||||||||||||
| Provision for income taxes | (27,862 | ) | 4,057 | (2 | ) | 909 | (6 | ) | (32,828 | ) | |||||||||||||||
| Tax Rate | 31.0 | % | 13.6 | % | 19.2 | % | 26.4 | % | |||||||||||||||||
| Net earnings attributable to Flowserve Corporation | $ | 60,057 | $ | (25,783 | ) | $ | (3,817 | ) | $ | 89,657 | |||||||||||||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | |||||||||||||||||||||||||
| Basic | $ | 0.46 | $ | (0.20 | ) | $ | (0.03 | ) | $ | 0.69 | |||||||||||||||
| Diluted | $ | 0.46 | $ | (0.20 | ) | $ | (0.03 | ) | $ | 0.68 | |||||||||||||||
| Basic number of shares used for calculation | 130,573 | 130,573 | 130,573 | 130,573 | |||||||||||||||||||||
| Diluted number of shares used for calculation | 131,180 | 131,180 | 131,180 | 131,180 | |||||||||||||||||||||
| (a) Reported in conformity with U.S. GAAP | |||||||||||||||||||||||||
Notes: | |
| (1) Represents realignment expense incurred as a result of realignment programs | |
| (2) Includes tax impact of items above, partially offset by $4.000 million of realignment expense recorded in provision for income taxes | |
| (3) Represents Brazil inventory write-down | |
| (4) Represents SIHI integration costs/purchase price adjustments ("PPA") | |
| (5) Represents below-the-line foreign exchange impacts | |
| (6) Includes tax impact of items above. There is no tax impact associated with the Brazil inventory write-down. | |
| SEGMENT INFORMATION | |||||||||
| (Unaudited) | |||||||||
| ENGINEERED PRODUCT DIVISION | Three Months Ended December 31, | ||||||||
| (Amounts in millions, except percentages) | 2017 | 2016 | |||||||
| Bookings | $ | 485.5 | $ | 437.0 | |||||
| Sales | 498.9 | 551.8 | |||||||
| Gross profit | 140.8 | 162.2 | |||||||
| Gross profit margin | 28.2% | 29.4% | |||||||
| Segment operating income | 49.9 | 70.0 | |||||||
| Segment operating income as a percentage of sales | 10.0% | 12.7% | |||||||
| INDUSTRIAL PRODUCT DIVISION | Three Months Ended December 31, | ||||||||
| (Amounts in millions, except percentages) | 2017 | 2016 | |||||||
| Bookings | $ | 205.8 | $ | 188.6 | |||||
| Sales | 215.3 | 219.3 | |||||||
| Gross profit | 45.5 | 53.9 | |||||||
| Gross profit margin | 21.1% | 24.6% | |||||||
| Segment operating (loss) income | (3.5) | 4.1 | |||||||
| Segment operating (loss) income as a percentage of sales | (1.6%) | 1.9% | |||||||
| FLOW CONTROL DIVISION | Three Months Ended December 31, | ||||||||
| (Amounts in millions, except percentages) | 2017 | 2016 | |||||||
| Bookings | $ | 314.1 | $ | 304.1 | |||||
| Sales | 344.6 | 318.2 | |||||||
| Gross profit | 117.7 | 112.4 | |||||||
| Gross profit margin | 34.2% | 35.3% | |||||||
| Segment operating income | 67.1 | 58.1 | |||||||
| Segment operating income as a percentage of sales | 19.5% | 18.3% | |||||||
| CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Year Ended December 31, | ||||||||||||||||
| (Amounts in thousands, except per share data) | 2017 | 2016 | 2015 | |||||||||||||
| Sales | $ | 3,660,831 | $ | 3,990,487 | $ | 4,557,791 | ||||||||||
| Cost of sales | (2,575,454 | ) | (2,759,254 | ) | (3,080,254 | ) | ||||||||||
| Gross profit | 1,085,377 | 1,231,233 | 1,477,537 | |||||||||||||
| Selling, general and administrative expense | (903,864 | ) | (968,530 | ) | (972,733 | ) | ||||||||||
| Gain (loss) on sale of businesses | 141,317 | (7,664 | ) | - | ||||||||||||
| Net earnings from affiliates | 12,592 | 12,926 | 9,861 | |||||||||||||
| Operating income | 335,422 | 267,965 | 514,665 | |||||||||||||
| Interest expense | (59,730 | ) | (60,137 | ) | (65,270 | ) | ||||||||||
| Interest income | 3,429 | 2,804 | 2,065 | |||||||||||||
| Other (expense) income, net | (16,114 | ) | 2,280 | (39,093 | ) | |||||||||||
| Earnings before income taxes | 263,007 | 212,912 | 412,367 | |||||||||||||
| Provision for income taxes | (258,679 | ) | (77,380 | ) | (148,351 | ) | ||||||||||
| Net earnings, including noncontrolling interests | 4,328 | 135,532 | 264,016 | |||||||||||||
| Less: Net earnings attributable to noncontrolling interests | (1,676 | ) | (3,077 | ) | (5,605 | ) | ||||||||||
| Net earnings attributable to Flowserve Corporation | $ | 2,652 | $ | 132,455 | $ | 258,411 | ||||||||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | ||||||||||||||||
| Basic | $ | 0.02 | $ | 1.02 | $ | 1.94 | ||||||||||
| Diluted | 0.02 | 1.01 | 1.93 | |||||||||||||
| Cash dividends declared per share | $ | 0.76 | $ | 0.76 | $ | 0.72 | ||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| Twelve Months Ended December 31, 2017 | |||||||||||||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | |||||||||||||||||||||
| Sales | $ | 3,660,831 | $ | - | $ | - | $ | 3,660,831 | |||||||||||||||||
| Gross profit | 1,085,377 | (43,946 | ) | (16,928 | ) | (3 | ) | 1,146,251 | |||||||||||||||||
| Gross margin | 29.6 | % | - | - | 31.3 | % | |||||||||||||||||||
| Selling, general and administrative expense | (903,864 | ) | (27,308 | ) | (33,798 | ) | (4 | ) | (842,758 | ) | |||||||||||||||
| Gain on sale of businesses | 141,317 | - | 141,317 | (5 | ) | - | |||||||||||||||||||
| Operating income | 335,422 | (71,254 | ) | 90,591 | 316,085 | ||||||||||||||||||||
| Operating income as a percentage of sales | 9.2 | % | - | - | 8.6 | % | |||||||||||||||||||
| Interest and other expense, net | (72,415 | ) | - | (13,965 | ) | (6 | ) | (58,450 | ) | ||||||||||||||||
| Earnings before income taxes | 263,007 | (71,254 | ) | 76,626 | 257,635 | ||||||||||||||||||||
| Provision for income taxes | (258,679 | ) | 17,003 | (2 | ) | (198,264 | ) | (7 | ) | (77,418 | ) | ||||||||||||||
| Tax Rate | 98.4 | % | 23.9 | % | 258.7 | % | 30.0 | % | |||||||||||||||||
| Net earnings attributable to Flowserve Corporation | $ | 2,652 | $ | (54,251 | ) | $ | (121,638 | ) | $ | 178,541 | |||||||||||||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | |||||||||||||||||||||||||
| Basic | $ | 0.02 | $ | (0.42 | ) | $ | (0.93 | ) | $ | 1.37 | |||||||||||||||
| Diluted | $ | 0.02 | $ | (0.41 | ) | $ | (0.93 | ) | $ | 1.36 | |||||||||||||||
| Basic number of shares used for calculation | 130,703 | 130,703 | 130,703 | 130,703 | |||||||||||||||||||||
| Diluted number of shares used for calculation | 131,358 | 131,358 | 131,358 | 131,358 | |||||||||||||||||||||
| (a) Reported in conformity with U.S. GAAP | |||||||||||||||||||||||||
Notes: | |
| (1) Represents realignment expense incurred as a result of realignment programs | |
| (2) Includes tax impact of items above | |
| (3) Represents reserve for costs incurred related to a contract to supply oil and gas platform equipment to an end user in Latin America | |
| (4) Represents $4.400 million of SIHI integration costs and purchase price adjustments ("PPA"), $28.961 million of asset impairment charges and $0.437 million reserve for costs incurred related to a contract to supply oil and gas platform equipment to an end user in Latin America | |
| (5) Represents gain related to the sale of Gestra and Vogt businesses | |
| (6) Represents below-the-line foreign exchange impacts | |
| (7) Includes tax impact of items above, a $115.320 million tax charge related to the U.S. Tax Cuts and Jobs Act of 2017 and certain tax valuation allowances totaling $43.130 million | |
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| Twelve Months Ended December 31, 2016 | |||||||||||||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | |||||||||||||||||||||
| Sales | $ | 3,990,487 | $ | - | $ | - | $ | 3,990,487 | |||||||||||||||||
| Gross profit | 1,231,233 | (64,913 | ) | (14,539 | ) | (3 | ) | 1,310,685 | |||||||||||||||||
| Gross margin | 30.9 | % | - | - | 32.8 | % | |||||||||||||||||||
| Selling, general and administrative expense | (968,530 | ) | (22,358 | ) | (82,848 | ) | (4 | ) | (863,324 | ) | |||||||||||||||
| Loss on sale of business | (7,664 | ) | (7,664 | ) | - | - | |||||||||||||||||||
| Operating income | 267,965 | (94,935 | ) | (97,387 | ) | 460,287 | |||||||||||||||||||
| Operating income as a percentage of sales | 6.7 | % | - | - | 11.5 | % | |||||||||||||||||||
| Interest and other expense, net | (55,053 | ) | - | 2,790 | (5 | ) | (57,843 | ) | |||||||||||||||||
| Earnings before income taxes | 212,912 | (94,935 | ) | (94,597 | ) | 402,444 | |||||||||||||||||||
| Provision for income taxes | (77,380 | ) | 18,605 | (2 | ) | 23,765 | (6 | ) | (119,750 | ) | |||||||||||||||
| Tax Rate | 36.3 | % | 19.6 | % | 25.1 | % | 29.8 | % | |||||||||||||||||
| Net earnings attributable to Flowserve Corporation | $ | 132,455 | $ | (76,330 | ) | $ | (70,832 | ) | $ | 279,617 | |||||||||||||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | |||||||||||||||||||||||||
| Basic | $ | 1.02 | $ | (0.59 | ) | $ | (0.54 | ) | $ | 2.14 | |||||||||||||||
| Diluted | $ | 1.01 | $ | (0.58 | ) | $ | (0.54 | ) | $ | 2.13 | |||||||||||||||
| Basic number of shares used for calculation | 130,432 | 130,432 | 130,432 | 130,432 | |||||||||||||||||||||
| Diluted number of shares used for calculation | 130,975 | 130,975 | 130,975 | 130,975 | |||||||||||||||||||||
| (a) Reported in conformity with U.S. GAAP | |||||||||||||||||||||||||
Notes: | ||
| (1) Represents realignment expense incurred as a result of realignment programs | ||
| (2) Includes tax impact of items above, partially offset by $9.400 million of realignment expense recorded in provision for income taxes | ||
| (3) Represents Brazil inventory write-down of $12.673 million and Venezuela inventory reserve of $1.866 million | ||
| (4) Represents Venezuela accounts receivable reserve of $73.533 million and SIHI integration costs/purchase price adjustments ("PPA") of $9.315 million | ||
| (5) Represents below-the-line foreign exchange impacts | ||
| (6) Includes tax impact of items above. There is no tax impact associated with the Brazil inventory write-down. | ||
| SEGMENT INFORMATION | |||||||||||||
| (Unaudited) | |||||||||||||
| ENGINEERED PRODUCT DIVISION | Year Ended December 31, | ||||||||||||
| (Amounts in millions, except percentages) | 2017 | 2016 | 2015 | ||||||||||
| Bookings | $ | 1,842.1 | $ | 1,823.8 | $ | 2,065.6 | |||||||
| Sales | 1,775.4 | 1,996.0 | 2,256.8 | ||||||||||
| Gross profit | 544.5 | 621.6 | 738.3 | ||||||||||
| Gross profit margin | 30.7% | 31.1% | 32.7% | ||||||||||
| Segment operating income | 156.8 | 167.4 | 320.0 | ||||||||||
| Segment operating income as a percentage of sales | 8.8% | 8.4% | 14.2% | ||||||||||
| INDUSTRIAL PRODUCT DIVISION | Year Ended December 31, | ||||||||||||
| (Amounts in millions, except percentages) | 2017 | 2016 | 2015 | ||||||||||
| Bookings | $ | 821.7 | $ | 797.7 | $ | 887.2 | |||||||
| Sales | 775.2 | 835.1 | 981.9 | ||||||||||
| Gross profit | 143.6 | 182.5 | 238.7 | ||||||||||
| Gross profit margin | 18.5% | 21.9% | 24.3% | ||||||||||
| Segment operating (loss) income | (49.5) | (6.4) | 29.1 | ||||||||||
| Segment operating (loss) income as a percentage of sales | (6.4%) | (0.8%) | 3.0% | ||||||||||
| FLOW CONTROL DIVISION | Year Ended December 31, | ||||||||||||
| (Amounts in millions, except percentages) | 2017 | 2016 | 2015 | ||||||||||
| Bookings | $ | 1,225.7 | $ | 1,216.8 | $ | 1,318.5 | |||||||
| Sales | 1,188.1 | 1,233.7 | 1,415.5 | ||||||||||
| Gross profit | 395.1 | 427.4 | 496.8 | ||||||||||
| Gross profit margin | 33.3% | 34.6% | 35.1% | ||||||||||
| Segment operating income | 321.2 | 198.6 | 233.6 | ||||||||||
| Segment operating income as a percentage of sales | 27.0% | 16.1% | 16.5% | ||||||||||
| Fourth Quarter and Year-to-Date 2017 - Segment Results | ||||||||||||||||||||||||||||||||
| (dollars in millions, comparison vs. 2016 fourth quarter and year-to-date, unaudited) | ||||||||||||||||||||||||||||||||
| EPD | IPD | FCD | ||||||||||||||||||||||||||||||
| 4th Qtr | YTD | 4th Qtr | YTD | 4th Qtr | YTD | |||||||||||||||||||||||||||
| Bookings | $ | 485.5 | $ | 1,842.1 | $ | 205.8 | $ | 821.7 | $ | 314.1 | $ | 1,225.7 | ||||||||||||||||||||
| - vs. prior year | 11.1 | % | 1.0 | % | 9.1 | % | 3.0 | % | 3.3 | % | 0.7 | % | ||||||||||||||||||||
| - on constant currency | 7.7 | % | 0.4 | % | 4.7 | % | 2.1 | % | -0.5 | % | - | % | ||||||||||||||||||||
| Sales | $ | 498.9 | $ | 1,775.4 | $ | 215.3 | $ | 775.2 | $ | 344.6 | $ | 1,188.1 | ||||||||||||||||||||
| - vs. prior year | -9.6 | % | -11.1 | % | -1.8 | % | -7.2 | % | 8.3 | % | -3.7 | % | ||||||||||||||||||||
| - on constant currency | -12.7 | % | -11.7 | % | -5.9 | % | -8.1 | % | 4.3 | % | -4.8 | % | ||||||||||||||||||||
| Gross Profit | $ | 140.8 | $ | 544.5 | $ | 45.5 | $ | 143.6 | $ | 117.7 | $ | 395.1 | ||||||||||||||||||||
| - vs. prior year | -13.2 | % | -12.4 | % | -15.6 | % | -21.3 | % | 4.7 | % | -7.6 | % | ||||||||||||||||||||
| Gross Margin (% of sales) | 28.2 | % | 30.7 | % | 21.1 | % | 18.5 | % | 34.2 | % | 33.3 | % | ||||||||||||||||||||
| - vs. prior year (in basis points) | -120 | -40 | -350 | -340 | -110 | -130 | ||||||||||||||||||||||||||
| Operating Income / (Loss) | $ | 49.9 | $ | 156.8 | $ | (3.5 | ) | $ | (49.5 | ) | $ | 67.1 | $ | 321.2 | ||||||||||||||||||
| - vs. prior year | -28.7 | % | -6.3 | % | NM | -673.4 | % | 15.5 | % | 61.7 | % | |||||||||||||||||||||
| - on constant currency | -33.7 | % | -7.1 | % | NM | -665.1 | % | 12.0 | % | 60.7 | % | |||||||||||||||||||||
| Operating Margin (% of sales) | 10.0 | % | 8.8 | % | -1.6 | % | -6.4 | % | 19.5 | % | 27.0 | % | ||||||||||||||||||||
| - vs. prior year (in basis points) | -270 | 40 | -350 | -560 | 120 | 1090 | ||||||||||||||||||||||||||
| Adjusted Operating Income / (Loss) * | $ | 58.2 | $ | 211.4 | $ | 0.9 | $ | (2.4 | ) | $ | 68.7 | $ | 194.4 | |||||||||||||||||||
| - vs. prior year | -35.8 | % | -28.8 | % | -93.5 | % | NM | 12.8 | % | -8.4 | % | |||||||||||||||||||||
| - on constant currency | -39.6 | % | -29.2 | % | -91.7 | % | NM | 9.4 | % | -9.3 | % | |||||||||||||||||||||
| Adj. Oper. Margin (% of sales)* | 11.7 | % | 11.9 | % | 0.4 | % | -0.3 | % | 19.9 | % | 16.4 | % | ||||||||||||||||||||
| - vs. prior year (in basis points) | -470 | -300 | -590 | -490 | 80 | -80 | ||||||||||||||||||||||||||
| Backlog | $ | 1,027.7 | $ | 424.3 | $ | 617.4 | ||||||||||||||||||||||||||
| * Adjusted Operating Income and Adjusted Operating Margin exclude realignment charges, | ||||||||||||||||||||||||||||||||
| below-the-line FX impacts and other specific discrete items | ||||||||||||||||||||||||||||||||
| CONSOLIDATED QUARTERLY FINANCIAL DATA | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| (Amounts in millions, except per share data) | ||||||||||||||||||||
| 2017 | ||||||||||||||||||||
| Quarter | 4th | 3rd | 2nd | 1st | ||||||||||||||||
| Sales | $ | 1,034.0 | $ | 883.4 | $ | 877.1 | $ | 866.3 | ||||||||||||
| Gross profit | 304.5 | 267.5 | 245.0 | 268.4 | ||||||||||||||||
| Earnings before income taxes | 67.0 | 68.4 | 103.0 | 24.6 | ||||||||||||||||
| Net (loss) earnings attributable to Flowserve Corporation | (105.9 | ) | 47.6 | 41.9 | 19.1 | |||||||||||||||
| (Loss) earnings per share (1): | ||||||||||||||||||||
| Basic | ($0.81 | ) | $ | 0.36 | $ | 0.32 | $ | 0.15 | ||||||||||||
| Diluted | ($0.81 | ) | $ | 0.36 | $ | 0.32 | $ | 0.15 | ||||||||||||
| 2016 | ||||||||||||||||||||
| Quarter | 4th | 3rd | 2nd | 1st | ||||||||||||||||
| Sales | $ | 1,071.0 | $ | 945.9 | $ | 1,027.4 | $ | 946.2 | ||||||||||||
| Gross profit | 327.3 | 278.0 | 320.7 | 305.2 | ||||||||||||||||
| Earnings (loss) before income taxes | 89.7 | (12.2 | ) | 83.9 | 51.5 | |||||||||||||||
| Net earnings (loss) attributable to Flowserve Corporation | 60.0 | (15.8 | ) | 54.4 | 33.9 | |||||||||||||||
| Earnings (loss) per share (1): | ||||||||||||||||||||
| Basic | $ | 0.46 | ($0.12 | ) | $ | 0.42 | $ | 0.26 | ||||||||||||
| Diluted | $ | 0.46 | ($0.12 | ) | $ | 0.42 | $ | 0.26 | ||||||||||||
(1) Earnings per share is computed independently for each of the quarters presented. The sum of the quarters may not equal the total year amount due to the impact of changes in weighted average quarterly shares outstanding.
| CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited) | |||||||||||
| December 31, | December 31, | ||||||||||
| (Amounts in thousands, except par value) | 2017 | 2016 | |||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 703,445 | $ | 367,162 | |||||||
| Accounts receivable, net | 856,711 | 882,638 | |||||||||
| Inventories, net | 884,273 | 897,690 | |||||||||
| Prepaid expenses and other | 114,316 | 150,199 | |||||||||
| Total current assets | 2,558,745 | 2,297,689 | |||||||||
| Property, plant and equipment, net | 671,796 | 724,805 | |||||||||
| Goodwill | 1,218,188 | 1,205,054 | |||||||||
| Deferred taxes | 51,974 | 83,722 | |||||||||
| Other intangible assets, net | 210,049 | 214,527 | |||||||||
| Other assets, net | 199,722 | 183,126 | |||||||||
| Total assets | $ | 4,910,474 | $ | 4,708,923 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 443,113 | $ | 412,087 | |||||||
| Accrued liabilities | 724,196 | 680,986 | |||||||||
| Debt due within one year | 75,599 | 85,365 | |||||||||
Total current liabilities | 1,242,908 | 1,178,438 | |||||||||
| Long-term debt due after one year | 1,499,658 | 1,485,258 | |||||||||
| Retirement obligations and other liabilities | 496,954 | 407,839 | |||||||||
| Commitments and contingencies | |||||||||||
| Shareholders’ equity: | |||||||||||
| Common shares, $1.25 par value | 220,991 | 220,991 | |||||||||
| Shares authorized – 305,000 | |||||||||||
| Shares issued – 176,793 and 176,793, respectively | |||||||||||
| Capital in excess of par value | 488,326 | 491,848 | |||||||||
| Retained earnings | 3,503,947 | 3,598,396 | |||||||||
| Treasury shares, at cost – 46,471 and 46,980 shares, respectively | (2,059,558 | ) | (2,078,527 | ) | |||||||
| Deferred compensation obligation | 6,354 | 8,507 | |||||||||
| Accumulated other comprehensive loss | (505,473 | ) | (624,788 | ) | |||||||
| Total Flowserve Corporation shareholders' equity | 1,654,587 | 1,616,427 | |||||||||
| Noncontrolling interests | 16,367 | 20,961 | |||||||||
| Total equity | 1,670,954 | 1,637,388 | |||||||||
| Total liabilities and equity | $ | 4,910,474 | $ | 4,708,923 | |||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Year Ended December 31, | |||||||||||||||
| (Amounts in thousands) | 2017 | 2016 | 2015 | ||||||||||||
| Cash flows – Operating activities: | |||||||||||||||
| Net earnings, including noncontrolling interests | $ | 4,328 | $ | 135,532 | $ | 264,016 | |||||||||
| Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||||||||
| Depreciation | 101,438 | 99,897 | 99,501 | ||||||||||||
| Amortization of intangible and other assets | 17,016 | 16,855 | 27,586 | ||||||||||||
| (Gain) loss on sale of businesses | (141,317 | ) | 7,664 | - | |||||||||||
| Stock-based compensation | 22,820 | 30,213 | 34,816 | ||||||||||||
| Provision for U.S. Tax Cuts and Jobs Act of 2017 and Latin America accounts receivable reserve | 115,320 | 73,452 | - | ||||||||||||
| Foreign currency, asset impairment and other non-cash adjustments | 33,087 | (8,127 | ) | 74,382 | |||||||||||
| Change in assets and liabilities | 158,374 | (115,010 | ) | (59,542 | ) | ||||||||||
| Net cash flows provided by operating activities | 311,066 | 240,476 | 440,759 | ||||||||||||
| Cash flows – Investing activities: | |||||||||||||||
| Capital expenditures | (61,602 | ) | (89,699 | ) | (181,861 | ) | |||||||||
| Payments for acquisition, net of cash acquired | - | - | (353,654 | ) | |||||||||||
| Proceeds from disposal of assets | 5,435 | 3,294 | 10,220 | ||||||||||||
Proceeds from (payments for) disposition of businesses | 232,767 | (5,064 | ) | - | |||||||||||
| Net cash flows provided (used) by investing activities | 176,600 | (91,469 | ) | (525,295 | ) | ||||||||||
| Cash flows – Financing activities: | |||||||||||||||
| Payments on long-term debt | (60,000 | ) | (60,000 | ) | (45,000 | ) | |||||||||
| Proceeds from issuance of senior notes | - | - | 526,332 | ||||||||||||
| Payments of deferred loan costs | (1,503 | ) | - | (5,108 | ) | ||||||||||
| Proceeds under other financing arrangements | 7,359 | 35,680 | 9,426 | ||||||||||||
| Payments under other financing arrangements | (19,030 | ) | (12,636 | ) | (34,949 | ) | |||||||||
| Payments related to tax withholding for stock-based compensation | (6,238 | ) | (10,405 | ) | (15,844 | ) | |||||||||
| Repurchases of common shares | - | - | (303,651 | ) | |||||||||||
| Payments of dividends | (99,233 | ) | (97,746 | ) | (93,650 | ) | |||||||||
| Other | (6,708 | ) | 1,386 | 99 | |||||||||||
| Net cash flows (used) provided by financing activities | (185,353 | ) | (143,721 | ) | 37,655 | ||||||||||
| Effect of exchange rate changes on cash | 33,970 | (4,568 | ) | (37,025 | ) | ||||||||||
| Net change in cash and cash equivalents | 336,283 | 718 | (83,906 | ) | |||||||||||
| Cash and cash equivalents at beginning of year | 367,162 | 366,444 | 450,350 | ||||||||||||
| Cash and cash equivalents at end of year | $ | 703,445 | $ | 367,162 | $ | 366,444 | |||||||||
| Income taxes paid (net of refunds) | $ | 59,409 | $ | 151,191 | $ | 152,536 | |||||||||
| Interest paid | 56,808 | 57,393 | 57,030 | ||||||||||||
View source version on businesswire.com: http://www.businesswire.com/news/home/20180215006423/en/
Source:
Flowserve
Investor Contacts:
Jay Roueche, 972-443-6560
Vice President, Investor Relations & Treasurer
or
Mike Mullin, 972-443-6636
Director, Investor Relations
--
Media Contact:
Lars Rosene, 972-443-6644
Vice President, Corporate & Marketing Communications
05/01/2025
How Industrial Companies Can Meet Stricter European Environmental Regulations
EU nations see industrial energy users as key partners in achieving net-zero by 2050.






















